| Ingresos TV | $1.4M |
| Bonus TV por Posición | $275K |
| Ingresos por partido | $0 |
| Patrocinio | $17K |
| Merchandising | $226K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $30K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $18K |
| Amortización de Fichajes | $20K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $476K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $1.9M | $2.4M | $-463K | $5.2M |
| Nov 2029 | $1.8M | $1.6M | $201K | $5.7M |
| Oct 2029 | $2.2M | $1.7M | $506K | $5.4M |
| Sep 2029 | $1.8M | $1.7M | $158K | $4.9M |
| Aug 2029 | $1.9M | $2.1M | $-270K | $4.7M |
| Jul 2029 | $2.4M | $2.4M | $61K | $5.0M |
| Jun 2029 | $1.9M | $2.0M | $-126K | $5.1M |
| May 2029 | $2.1M | $3.2M | $-1.1M | $5.2M |
| Apr 2029 | $1.7M | $1.9M | $-227K | $6.3M |
| Mar 2029 | $3.7M | $1.6M | $2.1M | $6.5M |
| Feb 2029 | $1.7M | $1.4M | $291K | $4.6M |
| Jan 2029 | $1.7M | $1.5M | $273K | $4.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $94K |
| Hometown Print | $106K |